Académique Documents
Professionnel Documents
Culture Documents
ASSUMPTIONS
A Present Age (Yrs) 24
B Retirement Age (Yrs) 58 (Min. 58 yrs for full withdrawal)
C Current Monthly Salary (Basic + DA) 30,000
D Expected Annual Increase in Salary (%) 10%
E Minimum Salary for EPF 15,000
F Employee Contribution 12% Change only if different from default options
G Employer Contribution 12%
H EPF Interest Rate 8%
RESULTS
EPF Employee Employer
Monthly Salary for Contribution Total Monthly
Year Month Contribution
EPF Calculation (J) Contribution
(EPF) (EPF+EPS)
1 1 30,000 3,600 3,600 7,200
1 2 30,000 3,600 3,600 7,200
1 3 30,000 3,600 3,600 7,200
1 4 30,000 3,600 3,600 7,200
1 5 30,000 3,600 3,600 7,200
1 6 30,000 3,600 3,600 7,200
1 7 30,000 3,600 3,600 7,200
1 8 30,000 3,600 3,600 7,200
1 9 30,000 3,600 3,600 7,200
1 10 30,000 3,600 3,600 7,200
1 11 30,000 3,600 3,600 7,200
1 12 30,000 3,600 3,600 7,200
2 13 33,000 3,960 3,960 7,920
2 14 33,000 3,960 3,960 7,920
2 15 33,000 3,960 3,960 7,920
2 16 33,000 3,960 3,960 7,920
2 17 33,000 3,960 3,960 7,920
2 18 33,000 3,960 3,960 7,920
2 19 33,000 3,960 3,960 7,920
2 20 33,000 3,960 3,960 7,920
2 21 33,000 3,960 3,960 7,920
2 22 33,000 3,960 3,960 7,920
2 23 33,000 3,960 3,960 7,920
2 24 33,000 3,960 3,960 7,920
3 25 36,300 4,356 4,356 8,712
3 26 36,300 4,356 4,356 8,712
3 27 36,300 4,356 4,356 8,712
3 28 36,300 4,356 4,356 8,712
3 29 36,300 4,356 4,356 8,712
3 30 36,300 4,356 4,356 8,712
3 31 36,300 4,356 4,356 8,712
3 32 36,300 4,356 4,356 8,712
3 33 36,300 4,356 4,356 8,712
3 34 36,300 4,356 4,356 8,712
3 35 36,300 4,356 4,356 8,712
3 36 36,300 4,356 4,356 8,712
4 37 39,930 4,792 4,792 9,583
4 38 39,930 4,792 4,792 9,583
4 39 39,930 4,792 4,792 9,583
4 40 39,930 4,792 4,792 9,583
4 41 39,930 4,792 4,792 9,583
4 42 39,930 4,792 4,792 9,583
4 43 39,930 4,792 4,792 9,583
4 44 39,930 4,792 4,792 9,583
4 45 39,930 4,792 4,792 9,583
4 46 39,930 4,792 4,792 9,583
4 47 39,930 4,792 4,792 9,583
4 48 39,930 4,792 4,792 9,583
5 49 43,923 5,271 5,271 10,542
5 50 43,923 5,271 5,271 10,542
5 51 43,923 5,271 5,271 10,542
5 52 43,923 5,271 5,271 10,542
5 53 43,923 5,271 5,271 10,542
5 54 43,923 5,271 5,271 10,542
5 55 43,923 5,271 5,271 10,542
5 56 43,923 5,271 5,271 10,542
5 57 43,923 5,271 5,271 10,542
5 58 43,923 5,271 5,271 10,542
5 59 43,923 5,271 5,271 10,542
5 60 43,923 5,271 5,271 10,542
6 61 48,315 5,798 5,798 11,596
6 62 48,315 5,798 5,798 11,596
6 63 48,315 5,798 5,798 11,596
6 64 48,315 5,798 5,798 11,596
6 65 48,315 5,798 5,798 11,596
6 66 48,315 5,798 5,798 11,596
6 67 48,315 5,798 5,798 11,596
6 68 48,315 5,798 5,798 11,596
6 69 48,315 5,798 5,798 11,596
6 70 48,315 5,798 5,798 11,596
6 71 48,315 5,798 5,798 11,596
6 72 48,315 5,798 5,798 11,596
7 73 53,147 6,378 6,378 12,755
7 74 53,147 6,378 6,378 12,755
7 75 53,147 6,378 6,378 12,755
7 76 53,147 6,378 6,378 12,755
7 77 53,147 6,378 6,378 12,755
7 78 53,147 6,378 6,378 12,755
7 79 53,147 6,378 6,378 12,755
7 80 53,147 6,378 6,378 12,755
7 81 53,147 6,378 6,378 12,755
7 82 53,147 6,378 6,378 12,755
7 83 53,147 6,378 6,378 12,755
7 84 53,147 6,378 6,378 12,755
8 85 58,462 7,015 7,015 14,031
8 86 58,462 7,015 7,015 14,031
8 87 58,462 7,015 7,015 14,031
8 88 58,462 7,015 7,015 14,031
8 89 58,462 7,015 7,015 14,031
8 90 58,462 7,015 7,015 14,031
8 91 58,462 7,015 7,015 14,031
8 92 58,462 7,015 7,015 14,031
8 93 58,462 7,015 7,015 14,031
8 94 58,462 7,015 7,015 14,031
8 95 58,462 7,015 7,015 14,031
8 96 58,462 7,015 7,015 14,031
9 97 64,308 7,717 7,717 15,434
9 98 64,308 7,717 7,717 15,434
9 99 64,308 7,717 7,717 15,434
9 100 64,308 7,717 7,717 15,434
9 101 64,308 7,717 7,717 15,434
9 102 64,308 7,717 7,717 15,434
9 103 64,308 7,717 7,717 15,434
9 104 64,308 7,717 7,717 15,434
9 105 64,308 7,717 7,717 15,434
9 106 64,308 7,717 7,717 15,434
9 107 64,308 7,717 7,717 15,434
9 108 64,308 7,717 7,717 15,434
10 109 70,738 8,489 8,489 16,977
10 110 70,738 8,489 8,489 16,977
10 111 70,738 8,489 8,489 16,977
10 112 70,738 8,489 8,489 16,977
10 113 70,738 8,489 8,489 16,977
10 114 70,738 8,489 8,489 16,977
10 115 70,738 8,489 8,489 16,977
10 116 70,738 8,489 8,489 16,977
10 117 70,738 8,489 8,489 16,977
10 118 70,738 8,489 8,489 16,977
10 119 70,738 8,489 8,489 16,977
10 120 70,738 8,489 8,489 16,977
11 121 77,812 9,337 9,337 18,675
11 122 77,812 9,337 9,337 18,675
11 123 77,812 9,337 9,337 18,675
11 124 77,812 9,337 9,337 18,675
11 125 77,812 9,337 9,337 18,675
11 126 77,812 9,337 9,337 18,675
11 127 77,812 9,337 9,337 18,675
11 128 77,812 9,337 9,337 18,675
11 129 77,812 9,337 9,337 18,675
11 130 77,812 9,337 9,337 18,675
11 131 77,812 9,337 9,337 18,675
11 132 77,812 9,337 9,337 18,675
12 133 85,594 10,271 10,271 20,542
12 134 85,594 10,271 10,271 20,542
12 135 85,594 10,271 10,271 20,542
12 136 85,594 10,271 10,271 20,542
12 137 85,594 10,271 10,271 20,542
12 138 85,594 10,271 10,271 20,542
12 139 85,594 10,271 10,271 20,542
12 140 85,594 10,271 10,271 20,542
12 141 85,594 10,271 10,271 20,542
12 142 85,594 10,271 10,271 20,542
12 143 85,594 10,271 10,271 20,542
12 144 85,594 10,271 10,271 20,542
13 145 94,153 11,298 11,298 22,597
13 146 94,153 11,298 11,298 22,597
13 147 94,153 11,298 11,298 22,597
13 148 94,153 11,298 11,298 22,597
13 149 94,153 11,298 11,298 22,597
13 150 94,153 11,298 11,298 22,597
13 151 94,153 11,298 11,298 22,597
13 152 94,153 11,298 11,298 22,597
13 153 94,153 11,298 11,298 22,597
13 154 94,153 11,298 11,298 22,597
13 155 94,153 11,298 11,298 22,597
13 156 94,153 11,298 11,298 22,597
14 157 103,568 12,428 12,428 24,856
14 158 103,568 12,428 12,428 24,856
14 159 103,568 12,428 12,428 24,856
14 160 103,568 12,428 12,428 24,856
14 161 103,568 12,428 12,428 24,856
14 162 103,568 12,428 12,428 24,856
14 163 103,568 12,428 12,428 24,856
14 164 103,568 12,428 12,428 24,856
14 165 103,568 12,428 12,428 24,856
14 166 103,568 12,428 12,428 24,856
14 167 103,568 12,428 12,428 24,856
14 168 103,568 12,428 12,428 24,856
15 169 113,925 13,671 13,671 27,342
15 170 113,925 13,671 13,671 27,342
15 171 113,925 13,671 13,671 27,342
15 172 113,925 13,671 13,671 27,342
15 173 113,925 13,671 13,671 27,342
15 174 113,925 13,671 13,671 27,342
15 175 113,925 13,671 13,671 27,342
15 176 113,925 13,671 13,671 27,342
15 177 113,925 13,671 13,671 27,342
15 178 113,925 13,671 13,671 27,342
15 179 113,925 13,671 13,671 27,342
15 180 113,925 13,671 13,671 27,342
16 181 125,317 15,038 15,038 30,076
16 182 125,317 15,038 15,038 30,076
16 183 125,317 15,038 15,038 30,076
16 184 125,317 15,038 15,038 30,076
16 185 125,317 15,038 15,038 30,076
16 186 125,317 15,038 15,038 30,076
16 187 125,317 15,038 15,038 30,076
16 188 125,317 15,038 15,038 30,076
16 189 125,317 15,038 15,038 30,076
16 190 125,317 15,038 15,038 30,076
16 191 125,317 15,038 15,038 30,076
16 192 125,317 15,038 15,038 30,076
17 193 137,849 16,542 16,542 33,084
17 194 137,849 16,542 16,542 33,084
17 195 137,849 16,542 16,542 33,084
17 196 137,849 16,542 16,542 33,084
17 197 137,849 16,542 16,542 33,084
17 198 137,849 16,542 16,542 33,084
17 199 137,849 16,542 16,542 33,084
17 200 137,849 16,542 16,542 33,084
17 201 137,849 16,542 16,542 33,084
17 202 137,849 16,542 16,542 33,084
17 203 137,849 16,542 16,542 33,084
17 204 137,849 16,542 16,542 33,084
18 205 151,634 18,196 18,196 36,392
18 206 151,634 18,196 18,196 36,392
18 207 151,634 18,196 18,196 36,392
18 208 151,634 18,196 18,196 36,392
18 209 151,634 18,196 18,196 36,392
18 210 151,634 18,196 18,196 36,392
18 211 151,634 18,196 18,196 36,392
18 212 151,634 18,196 18,196 36,392
18 213 151,634 18,196 18,196 36,392
18 214 151,634 18,196 18,196 36,392
18 215 151,634 18,196 18,196 36,392
18 216 151,634 18,196 18,196 36,392
19 217 166,798 20,016 20,016 40,031
19 218 166,798 20,016 20,016 40,031
19 219 166,798 20,016 20,016 40,031
19 220 166,798 20,016 20,016 40,031
19 221 166,798 20,016 20,016 40,031
19 222 166,798 20,016 20,016 40,031
19 223 166,798 20,016 20,016 40,031
19 224 166,798 20,016 20,016 40,031
19 225 166,798 20,016 20,016 40,031
19 226 166,798 20,016 20,016 40,031
19 227 166,798 20,016 20,016 40,031
19 228 166,798 20,016 20,016 40,031
20 229 183,477 22,017 22,017 44,035
20 230 183,477 22,017 22,017 44,035
20 231 183,477 22,017 22,017 44,035
20 232 183,477 22,017 22,017 44,035
20 233 183,477 22,017 22,017 44,035
20 234 183,477 22,017 22,017 44,035
20 235 183,477 22,017 22,017 44,035
20 236 183,477 22,017 22,017 44,035
20 237 183,477 22,017 22,017 44,035
20 238 183,477 22,017 22,017 44,035
20 239 183,477 22,017 22,017 44,035
20 240 183,477 22,017 22,017 44,035
21 241 201,825 24,219 24,219 48,438
21 242 201,825 24,219 24,219 48,438
21 243 201,825 24,219 24,219 48,438
21 244 201,825 24,219 24,219 48,438
21 245 201,825 24,219 24,219 48,438
21 246 201,825 24,219 24,219 48,438
21 247 201,825 24,219 24,219 48,438
21 248 201,825 24,219 24,219 48,438
21 249 201,825 24,219 24,219 48,438
21 250 201,825 24,219 24,219 48,438
21 251 201,825 24,219 24,219 48,438
21 252 201,825 24,219 24,219 48,438
22 253 222,007 26,641 26,641 53,282
22 254 222,007 26,641 26,641 53,282
22 255 222,007 26,641 26,641 53,282
22 256 222,007 26,641 26,641 53,282
22 257 222,007 26,641 26,641 53,282
22 258 222,007 26,641 26,641 53,282
22 259 222,007 26,641 26,641 53,282
22 260 222,007 26,641 26,641 53,282
22 261 222,007 26,641 26,641 53,282
22 262 222,007 26,641 26,641 53,282
22 263 222,007 26,641 26,641 53,282
22 264 222,007 26,641 26,641 53,282
23 265 244,208 29,305 29,305 58,610
23 266 244,208 29,305 29,305 58,610
23 267 244,208 29,305 29,305 58,610
23 268 244,208 29,305 29,305 58,610
23 269 244,208 29,305 29,305 58,610
23 270 244,208 29,305 29,305 58,610
23 271 244,208 29,305 29,305 58,610
23 272 244,208 29,305 29,305 58,610
23 273 244,208 29,305 29,305 58,610
23 274 244,208 29,305 29,305 58,610
23 275 244,208 29,305 29,305 58,610
23 276 244,208 29,305 29,305 58,610
24 277 268,629 32,235 32,235 64,471
24 278 268,629 32,235 32,235 64,471
24 279 268,629 32,235 32,235 64,471
24 280 268,629 32,235 32,235 64,471
24 281 268,629 32,235 32,235 64,471
24 282 268,629 32,235 32,235 64,471
24 283 268,629 32,235 32,235 64,471
24 284 268,629 32,235 32,235 64,471
24 285 268,629 32,235 32,235 64,471
24 286 268,629 32,235 32,235 64,471
24 287 268,629 32,235 32,235 64,471
24 288 268,629 32,235 32,235 64,471
25 289 295,492 35,459 35,459 70,918
25 290 295,492 35,459 35,459 70,918
25 291 295,492 35,459 35,459 70,918
25 292 295,492 35,459 35,459 70,918
25 293 295,492 35,459 35,459 70,918
25 294 295,492 35,459 35,459 70,918
25 295 295,492 35,459 35,459 70,918
25 296 295,492 35,459 35,459 70,918
25 297 295,492 35,459 35,459 70,918
25 298 295,492 35,459 35,459 70,918
25 299 295,492 35,459 35,459 70,918
25 300 295,492 35,459 35,459 70,918
26 301 325,041 39,005 39,005 78,010
26 302 325,041 39,005 39,005 78,010
26 303 325,041 39,005 39,005 78,010
26 304 325,041 39,005 39,005 78,010
26 305 325,041 39,005 39,005 78,010
26 306 325,041 39,005 39,005 78,010
26 307 325,041 39,005 39,005 78,010
26 308 325,041 39,005 39,005 78,010
26 309 325,041 39,005 39,005 78,010
26 310 325,041 39,005 39,005 78,010
26 311 325,041 39,005 39,005 78,010
26 312 325,041 39,005 39,005 78,010
27 313 357,545 42,905 42,905 85,811
27 314 357,545 42,905 42,905 85,811
27 315 357,545 42,905 42,905 85,811
27 316 357,545 42,905 42,905 85,811
27 317 357,545 42,905 42,905 85,811
27 318 357,545 42,905 42,905 85,811
27 319 357,545 42,905 42,905 85,811
27 320 357,545 42,905 42,905 85,811
27 321 357,545 42,905 42,905 85,811
27 322 357,545 42,905 42,905 85,811
27 323 357,545 42,905 42,905 85,811
27 324 357,545 42,905 42,905 85,811
28 325 393,300 47,196 47,196 94,392
28 326 393,300 47,196 47,196 94,392
28 327 393,300 47,196 47,196 94,392
28 328 393,300 47,196 47,196 94,392
28 329 393,300 47,196 47,196 94,392
28 330 393,300 47,196 47,196 94,392
28 331 393,300 47,196 47,196 94,392
28 332 393,300 47,196 47,196 94,392
28 333 393,300 47,196 47,196 94,392
28 334 393,300 47,196 47,196 94,392
28 335 393,300 47,196 47,196 94,392
28 336 393,300 47,196 47,196 94,392
29 337 432,630 51,916 51,916 103,831
29 338 432,630 51,916 51,916 103,831
29 339 432,630 51,916 51,916 103,831
29 340 432,630 51,916 51,916 103,831
29 341 432,630 51,916 51,916 103,831
29 342 432,630 51,916 51,916 103,831
29 343 432,630 51,916 51,916 103,831
29 344 432,630 51,916 51,916 103,831
29 345 432,630 51,916 51,916 103,831
29 346 432,630 51,916 51,916 103,831
29 347 432,630 51,916 51,916 103,831
29 348 432,630 51,916 51,916 103,831
30 349 475,893 57,107 57,107 114,214
30 350 475,893 57,107 57,107 114,214
30 351 475,893 57,107 57,107 114,214
30 352 475,893 57,107 57,107 114,214
30 353 475,893 57,107 57,107 114,214
30 354 475,893 57,107 57,107 114,214
30 355 475,893 57,107 57,107 114,214
30 356 475,893 57,107 57,107 114,214
30 357 475,893 57,107 57,107 114,214
30 358 475,893 57,107 57,107 114,214
30 359 475,893 57,107 57,107 114,214
30 360 475,893 57,107 57,107 114,214
31 361 523,482 62,818 62,818 125,636
31 362 523,482 62,818 62,818 125,636
31 363 523,482 62,818 62,818 125,636
31 364 523,482 62,818 62,818 125,636
31 365 523,482 62,818 62,818 125,636
31 366 523,482 62,818 62,818 125,636
31 367 523,482 62,818 62,818 125,636
31 368 523,482 62,818 62,818 125,636
31 369 523,482 62,818 62,818 125,636
31 370 523,482 62,818 62,818 125,636
31 371 523,482 62,818 62,818 125,636
31 372 523,482 62,818 62,818 125,636
32 373 575,830 69,100 69,100 138,199
32 374 575,830 69,100 69,100 138,199
32 375 575,830 69,100 69,100 138,199
32 376 575,830 69,100 69,100 138,199
32 377 575,830 69,100 69,100 138,199
32 378 575,830 69,100 69,100 138,199
32 379 575,830 69,100 69,100 138,199
32 380 575,830 69,100 69,100 138,199
32 381 575,830 69,100 69,100 138,199
32 382 575,830 69,100 69,100 138,199
32 383 575,830 69,100 69,100 138,199
32 384 575,830 69,100 69,100 138,199
33 385 633,413 76,010 76,010 152,019
33 386 633,413 76,010 76,010 152,019
33 387 633,413 76,010 76,010 152,019
33 388 633,413 76,010 76,010 152,019
33 389 633,413 76,010 76,010 152,019
33 390 633,413 76,010 76,010 152,019
33 391 633,413 76,010 76,010 152,019
33 392 633,413 76,010 76,010 152,019
33 393 633,413 76,010 76,010 152,019
33 394 633,413 76,010 76,010 152,019
33 395 633,413 76,010 76,010 152,019
33 396 633,413 76,010 76,010 152,019
34 397 696,755 83,611 83,611 167,221
34 398 696,755 83,611 83,611 167,221
34 399 696,755 83,611 83,611 167,221
34 400 696,755 83,611 83,611 167,221
34 401 696,755 83,611 83,611 167,221
34 402 696,755 83,611 83,611 167,221
34 403 696,755 83,611 83,611 167,221
34 404 696,755 83,611 83,611 167,221
34 405 696,755 83,611 83,611 167,221
34 406 696,755 83,611 83,611 167,221
34 407 696,755 83,611 83,611 167,221
34 408 696,755 83,611 83,611 167,221
35 409 - - - -
35 410 - - - -
35 411 - - - -
35 412 - - - -
35 413 - - - -
35 414 - - - -
35 415 - - - -
35 416 - - - -
35 417 - - - -
35 418 - - - -
35 419 - - - -
35 420 - - - -
36 421 - - - -
36 422 - - - -
36 423 - - - -
36 424 - - - -
36 425 - - - -
36 426 - - - -
36 427 - - - -
36 428 - - - -
36 429 - - - -
36 430 - - - -
36 431 - - - -
36 432 - - - -
37 433 - - - -
37 434 - - - -
37 435 - - - -
37 436 - - - -
37 437 - - - -
37 438 - - - -
37 439 - - - -
37 440 - - - -
37 441 - - - -
37 442 - - - -
37 443 - - - -
37 444 - - - -
38 445 - - - -
38 446 - - - -
38 447 - - - -
38 448 - - - -
38 449 - - - -
38 450 - - - -
38 451 - - - -
38 452 - - - -
38 453 - - - -
38 454 - - - -
38 455 - - - -
38 456 - - - -
39 457 - - - -
39 458 - - - -
39 459 - - - -
39 460 - - - -
39 461 - - - -
39 462 - - - -
39 463 - - - -
39 464 - - - -
39 465 - - - -
39 466 - - - -
39 467 - - - -
39 468 - - - -
40 469 - - - -
40 470 - - - -
40 471 - - - -
40 472 - - - -
40 473 - - - -
40 474 - - - -
40 475 - - - -
40 476 - - - -
40 477 - - - -
40 478 - - - -
40 479 - - - -
40 480 - - - -
By: AssetYogi
withdrawal)